PROJ00507

• Contract/PO #: C153513
• Contractor Name: Ute Mountain Ute Tribe
• Water District: 0
• County: Montezuma
• Bill Number: XB 99-999
• Loan Projects - Doc Type: Feasibility Study

-

-

W
I
..,.
.....

-

-

-

-

-

-

TOIlAOC PIPELINE COST ESTIOATES

-

-

-

-

-

-

-

-

AlISNI1fNT A'lol000
0:2. ~ c15

OUCTIlE IRON

PRETENSION CONCRETE
CVlINDER

lIEN

t UNIT : QUANTITY: UNIT
PRICE

PVCand
PERNASTRAN

UNIT
PRICE

UNIT
PRICE

COST

COST

: DUAHTITY

COST

DUANTITY

I. NOBllllATlON

1: $20,000,00:

------------------------------l-------l----------r-------------t--------------l----------l-------------:--------------1----------:-------------1--------------1

'20,000 :

: loS. :

120.000 :

1: $20,000.00:

120,000:

1: $20,000.00:

2. CLEAR AND GRUB

SO.50:

------------------------------[-------l----------l-------------:--------------:----------t-------------J--------------l----------r-------------l--------------:

$40,250 :

: l.F. : 80,500:

S40.250: 80,500:

SO.50:

t40,250: 80,500:

SO.50:

------------------------------1-------1----------1-------------[--------------[----------l-------------J--------------l----------[-------------l--------------l

3. ElCAYATlON CONNON DRY

I l.F. l 70,000 l

st.20 I

------------------------------[-------1----------1-------------J--------------r----------l-------------l--------------l----------t-------------l--------------l

170,125 t

I. ElCAYATlON CONNON lIET

: loF. r 25.500 l

12.75 I

------------------------------l-------l----------l-------------[--------------[----------l-------------l--------------l----------t-------------[--------------l

183,125 J

5. ElCAYATlON ROC'

I loF. t 9,500 I

18.75 I

------------------------------l-------l----------l-------------t--------------J----------[-------------l--------------l----------l-------------[--------------l

6. FURNISH PIPE

I loF. [ 105,000 r

184.000: 70,000 t

st.20 I

170,125 J 2S,SOO I

12.75 I

183,125 I 9,500 I

IB.75 :

112.4B l 11,310,400 l 105,000 [

11.55 l

111.46 I 11,203,300 1105,000 I

184,000 J 70,000 I

11.20 :

184,000 r

183,125 l 9,SOO r

IB.75 :

110.58 I 11,110,9001

1162,750 I

1180,600 I 10S.000 I

146,200 l

0:

10.00 I

170,125 I 2S,SOO l

12.75 I

7.!NSTAllPIPE

11.63 :

------------------------------[-------l----------l-------------l--------------t----------r-------------l--------------l----------l-------------l--------------l

I loF. : 10S,OOO [

1171,150 1105,000 I

l1.n r

------------------------------[-------l----------l-------------t--------------l----------[-------------l--------------l----------[-------------l--------------r

B.CORROSION NONITORING

l lof. : 10S,OOO 1

'0.67 l

------------------------------[-------l----------l-------------l--------------:----------l-------------l--------------l----------r-------------l--------------l

1231,000 :

9. BACKFIll PIPE

I loF. : 10S,OOO:

11.20 l

------------------------------l-------l----------l-------------J--------------l----------[-------------l--------------l----------r-------------l--------------[

115,000 l

10, RESTORAIION AND
RESEEDINS

I loS. r

1: 115,000.00 I

170.3S0 l 105,000 I

10.44 [

t147,OOO I 105,000:

12.20 I

11. ROAD CROSSI'G

$105.00 I

------------------------------[-------1----------[-------------r--------------r----------[-------------l--------------1----------1-------------[--------------1

163,000 l

: loF. :

600 I

$126.000 1105,000 I

11.40 r

1IS.000 :

I: 1IS.000,OO:

12. DITCH CROSSING

125,00:

------------------------------r-------l----------l-------------l--------------l----------r-------------l--------------:----------1-------------1--------------1

128.000 [

I lor. l 1,120 [

115.000 :

1 J 115,000.00 l

163,000 l

600 [

1105.00 :

, . , , , , . , . , .
------------------------------,-------,----------,-------------,--------------,----------,-------------,--------------.----------,-------------,--------------,
,

13, UTIlITY SURYET
AND COORDINAIION

l l.S. I

1 :

15,000,00 :

163,000 I

600 l

flO5,00 :

'28,000 l

1,120 [

125,00:

IS,OOO I

------------------------------l-------[----------r-------------l--------------l----------l-------------l--------------J----------[-------------l--------------l
14. VALVES, CONTROLS : I I
"ETERS AT lNlET I loS. [ 1 l 130,000.00 l 130,000 l 1 I $30,000.00 1 130,000 : 1 r 130,000.00 I 130,000 I

'28,000 l 1,120:

125.00 [

15,0001

! :

$5,000.00 :

15. YAlYES, CONTROLS AT TOtlAOCI loS. [

1 l 125,000.00:

------------------------------:-------;----------:-------------l--------------l----------r-------------l--------------;----------1-------------[--------------[

$15,000 :

16, AIR RELIEF VALVES

: EA. l

65 I 12,400.00 I

17. ORAIN UNITS

: EA. l

15: $1,400.00 l

15.000 :

I:

15,000.00 :

125,000:

1 l 125,000.0<1 I

1169,000 :

'24,000 J

lB. ISOlATlO' VALVES

3 l 12,400.00:

----------------------1-------[----------[-------------[--------------l----------l-------------l--------------J----------l-------------[--------------:

17,800 :

[ EA. I

'15,000 :

1 1125,000.00 r

1156,000 l

65 l 12,600.00:

19. FITTINGS' THRUST BLOC'S : l.S. :

1; 122,000.00:

--.-------------------1-------1----------[-------------r--------------[----------l-------------l--------------:----------:---------.---:--------------1

112,000 I

20, RIGHT-OHAY

: LoS. :

1 l 1450,000.00:

------------------------------1-------[----------[-----.-------[--------------[----------[-------------1--------------l----------:-------------l--------------l

12,640,950

SUBTOTAL

------------------------------:

CONTINGENCIES AT

20.01 PERCENT

------------------------------1

TOTAL

------------------------------,

tl56,000 I

65 I 12,400.00 l

121,000 I

15: $1,400.00 l

17,200 :

3 I 12,400.00 [

$22,000 :

1 1$21,000.00 [

$450,000 I

1 lI450,OOO.00:

12,690,500

$538,100

13,228.600

'21,000 l

15: tl,600.00 I

17,200 r

3 [ 12,600.00:

122,000 :

1 1 122,000.00 [

1450,000:

1 I 1450,000.00 I

12,803,900

1560,780

'3,364,680

$450,000 [

1518,190

13,169,140

-

10 I

-

-